cashfac plc

Live MatureMidLow

cashfac plc Company Information

Share CASHFAC PLC

Company Number

03781239

Directors

Paul Ormrod

Joseph Jeng

View All

Shareholders

antilla investments ltd

paul ormrod

View All

Group Structure

View All

Industry

Business and domestic software development

 

Registered Address

monument house, 18 king william street, london, EC4N 7BP

cashfac plc Estimated Valuation

£10.6m

Pomanda estimates the enterprise value of CASHFAC PLC at £10.6m based on a Turnover of £9.9m and 1.07x industry multiple (adjusted for size and gross margin).

cashfac plc Estimated Valuation

£8.5m

Pomanda estimates the enterprise value of CASHFAC PLC at £8.5m based on an EBITDA of £1.3m and a 6.52x industry multiple (adjusted for size and gross margin).

cashfac plc Estimated Valuation

£14.6m

Pomanda estimates the enterprise value of CASHFAC PLC at £14.6m based on Net Assets of £6.1m and 2.38x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Cashfac Plc Overview

Cashfac Plc is a live company located in london, EC4N 7BP with a Companies House number of 03781239. It operates in the business and domestic software development sector, SIC Code 62012. Founded in June 1999, it's largest shareholder is antilla investments ltd with a 27.9% stake. Cashfac Plc is a mature, mid sized company, Pomanda has estimated its turnover at £9.9m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Cashfac Plc Health Check

Pomanda's financial health check has awarded Cashfac Plc a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

3 Weak

size

Size

annual sales of £9.9m, make it larger than the average company (£4.7m)

£9.9m - Cashfac Plc

£4.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (11.9%)

2% - Cashfac Plc

11.9% - Industry AVG

production

Production

with a gross margin of 72.1%, this company has a comparable cost of product (72.1%)

72.1% - Cashfac Plc

72.1% - Industry AVG

profitability

Profitability

an operating margin of -8.4% make it less profitable than the average company (3.9%)

-8.4% - Cashfac Plc

3.9% - Industry AVG

employees

Employees

with 72 employees, this is above the industry average (41)

72 - Cashfac Plc

41 - Industry AVG

paystructure

Pay Structure

on an average salary of £92.2k, the company has a higher pay structure (£69.8k)

£92.2k - Cashfac Plc

£69.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £137.9k, this is equally as efficient (£127.7k)

£137.9k - Cashfac Plc

£127.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 43 days, this is earlier than average (57 days)

43 days - Cashfac Plc

57 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 56 days, this is slower than average (39 days)

56 days - Cashfac Plc

39 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Cashfac Plc

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 44 weeks, this is more cash available to meet short term requirements (17 weeks)

44 weeks - Cashfac Plc

17 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 47.3%, this is a lower level of debt than the average (59.4%)

47.3% - Cashfac Plc

59.4% - Industry AVG

CASHFAC PLC financials

EXPORTms excel logo

Cashfac Plc's latest turnover from September 2024 is £9.9 million and the company has net assets of £6.1 million. According to their latest financial statements, Cashfac Plc has 72 employees and maintains cash reserves of £3.7 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Sep 2024Sep 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Turnover9,925,5489,029,9498,074,1499,425,1109,354,5169,144,8639,123,1609,444,9537,862,6837,901,5195,651,6335,555,5355,622,6534,135,4293,784,0843,135,009
Other Income Or Grants
Cost Of Sales2,766,7642,499,5472,154,730840,395633,420996,174770,5971,428,3881,480,7821,372,4541,384,1471,019,778904,838
Gross Profit7,158,7846,530,4025,919,4199,425,1109,354,5168,304,4688,489,7408,448,7797,092,0866,473,1314,170,8514,183,0814,238,5063,115,6512,879,246
Admin Expenses7,988,1016,934,1048,024,23910,298,4589,906,0108,430,9427,892,7797,268,7975,956,7315,901,0574,050,8273,684,3193,433,4242,812,2842,558,390-72,397
Operating Profit-829,317-403,702-2,104,820-873,348-551,494-126,474596,9611,179,9821,135,355572,074120,024498,762805,082303,367320,85672,397
Interest Payable3,7283,6584,1203,6623,2643,4892,9752,8713,1123,3093,2012,6712,3763,7851,5851,656
Interest Receivable58,67925,2517,1402,3165,5379,73111,1622,6369,66318,71016,71330,33416,8843,4185,84523,907
Pre-Tax Profit-774,366-382,109-2,101,800-874,694-549,221-120,232605,1481,179,7471,141,906587,475133,536526,425819,590303,000325,11694,648
Tax305,638257,950582,460153,1235,979527,340437,310254,109129,515223,837248,072112,298-136,638-16,485-11,982418,179
Profit After Tax-468,728-124,159-1,519,340-721,571-543,242407,1081,042,4581,433,8561,271,421811,312381,608638,723682,952286,515313,134512,827
Dividends Paid-106,845106,845212,490211,418210,110126,066115,198
Retained Profit-468,728-124,159-1,519,340-614,726-650,087194,618831,0401,223,7461,145,355696,114381,608638,723682,952286,515313,134512,827
Employee Costs6,635,4465,640,4116,167,1246,542,9166,111,8905,967,1555,400,4985,045,6994,399,8204,789,1183,415,6393,182,2313,032,8982,205,9882,066,9451,833,094
Number Of Employees72677277858292675957504646363128
EBITDA*1,297,9591,907,569225,6061,389,6171,529,9301,603,1372,062,4582,473,9632,279,9371,563,0451,027,7491,299,2371,468,437859,190813,721500,957

* Earnings Before Interest, Tax, Depreciation and Amortisation

Sep 2024Sep 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Tangible Assets11,29315,05835,47747,30363,07284,095112,127134,387156,408165,238220,317205,031214,67049,82866,43765,095
Intangible Assets5,361,1325,728,2236,415,4706,973,8347,274,5886,899,2195,729,2974,719,1174,071,4543,580,4583,014,5542,788,0142,449,1692,080,7301,792,6601,578,653
Investments & Other
Debtors (Due After 1 year)176,22489,570285,000285,000285,000640,907
Total Fixed Assets5,548,6495,832,8516,735,9477,306,1377,622,6607,624,2215,841,4244,853,5044,227,8623,745,6963,234,8712,993,0452,663,8392,130,5581,859,0971,643,748
Stock & work in progress
Trade Debtors1,174,5491,274,667816,314526,117792,357962,1931,214,3541,185,5561,015,422949,899581,580501,064939,396734,060345,463353,332
Group Debtors
Misc Debtors1,256,4071,402,8721,557,4071,581,8921,420,1031,717,2442,293,4521,331,5582,479,2462,400,0631,614,6581,329,1171,088,989986,476940,380955,509
Cash3,690,1372,392,0231,460,7263,054,6453,992,4182,707,3223,079,4274,390,3112,450,0162,206,3652,562,3432,265,4362,314,0032,085,5161,483,6441,309,845
misc current assets
total current assets6,121,0935,069,5623,834,4475,162,6546,204,8785,386,7596,587,2336,907,4255,944,6845,556,3274,758,5814,095,6174,342,3883,806,0522,769,4872,618,686
total assets11,669,74210,902,41310,570,39412,468,79113,827,53813,010,98012,428,65711,760,92910,172,5469,302,0237,993,4527,088,6627,006,2275,936,6104,628,5844,262,434
Bank overdraft
Bank loan
Trade Creditors 429,754277,004225,513362,965313,197598,919563,723413,341253,096421,461248,328164,164279,770188,720109,658218,224
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities3,920,1723,206,8072,666,1882,819,9193,829,6772,284,4722,440,7902,817,7772,658,3171,556,2282,331,367770,920793,153629,5031,556,1601,396,149
total current liabilities4,349,9263,483,8112,891,7013,182,8844,142,8742,883,3913,004,5133,231,1182,911,4131,977,6892,579,695935,0841,072,923818,2231,665,8181,614,373
loans
hp & lease commitments
Accruals and Deferred Income1,165,7701,017,0811,322,4461,254,844
other liabilities
provisions1,170,7471,256,0341,400,0401,492,0911,209,6721,010,193821,161
total long term liabilities1,170,7471,256,0341,400,0401,492,0911,209,6721,010,193821,1611,165,7701,017,0811,322,4461,254,844
total liabilities5,520,6734,739,8454,291,7414,674,9755,352,5463,893,5843,825,6743,231,1182,911,4133,143,4592,579,6951,952,1652,395,3692,073,0671,665,8181,614,373
net assets6,149,0696,162,5686,278,6537,793,8168,474,9929,117,3968,602,9838,529,8117,261,1336,158,5645,413,7575,136,4974,610,8583,863,5432,962,7662,648,061
total shareholders funds6,149,0696,162,5686,278,6537,793,8168,474,9929,117,3968,602,9838,529,8117,261,1336,158,5645,413,7575,136,4974,610,8583,863,5432,962,7662,648,061
Sep 2024Sep 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Operating Activities
Operating Profit-829,317-403,702-2,104,820-873,348-551,494-126,474596,9611,179,9821,135,355572,074120,024498,762805,082303,367320,85672,397
Depreciation3,76520,41911,82615,76921,02328,03235,36542,87845,94855,07956,87456,24728,16016,60918,79021,719
Amortisation2,123,5112,290,8522,318,6002,247,1962,060,4011,701,5791,430,1321,251,1031,098,634935,892850,851744,228635,195539,214474,075406,841
Tax305,638257,950582,460153,1235,979527,340437,310254,109129,515223,837248,072112,298-136,638-16,485-11,982418,179
Stock
Debtors-159,929108,388265,712-104,451-822,884-187,462990,692-977,554144,7061,153,724366,057-198,204307,849434,693-22,9981,308,841
Creditors152,75051,491-137,45249,768-285,72235,196150,382160,245-168,365173,13384,164-115,60691,05079,062-108,566218,224
Accruals and Deferred Income713,365540,619-153,731-1,009,7581,545,205-156,318-376,987159,460-63,681390,631543,366-327,598231,252328,187160,0111,396,149
Deferred Taxes & Provisions-85,287-144,006-92,051282,419199,479189,032821,161
Cash flow from operations2,544,3542,505,235159,120969,6203,817,7552,385,8492,103,6324,025,3312,032,7001,196,9221,537,2941,166,5351,346,252815,261876,1821,224,668
Investing Activities
capital expenditure-2,453,417-1,919,623-1,626,747-1,501,796-1,149,551-1,129,681-1,196,636-827,284-708,214-2,072,308
Change in Investments
cash flow from investments-2,453,417-1,919,623-1,626,747-1,501,796-1,149,551-1,129,681-1,196,636-827,284-708,214-2,072,308
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue455,2298,0744,177-66,4507,683319,795-757,86844,932-42,78648,693-104,348-113,08464,363614,2621,5712,135,234
interest54,95121,5933,020-1,3462,2736,2428,187-2356,55115,40113,51227,66314,508-3674,26022,251
cash flow from financing510,18029,6677,197-67,7969,956326,037-749,68144,697-36,23564,094-90,836-85,42178,871613,8955,8312,157,485
cash and cash equivalents
cash1,298,114931,297-1,593,919-937,7731,285,096-372,105-1,310,8841,940,295243,651-355,978296,907-48,567228,487601,872173,7991,309,845
overdraft
change in cash1,298,114931,297-1,593,919-937,7731,285,096-372,105-1,310,8841,940,295243,651-355,978296,907-48,567228,487601,872173,7991,309,845

cashfac plc Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for cashfac plc. Get real-time insights into cashfac plc's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Cashfac Plc Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for cashfac plc by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mid companies, companies in EC4N area or any other competitors across 12 key performance metrics.

cashfac plc Ownership

CASHFAC PLC group structure

Cashfac Plc has 4 subsidiary companies.

CASHFAC PLC Shareholders

antilla investments ltd 27.95%
paul ormrod 14.76%
sybase inc 6.78%
gaynor ormrod 5.89%
forrest nominees limited a/c gc1 3.37%
annabel girelli-kent 3.22%
molten ventures vct plc 3.07%
mobeus income & growth 4 vct plc 3.07%
frederick adair & sarah lucy linzee gordon 3.05%
moulton goodies ltd 3.02%

cashfac plc directors

Cashfac Plc currently has 4 directors. The longest serving directors include Mr Paul Ormrod (Jun 1999) and Mr Joseph Jeng (Sep 1999).

officercountryagestartendrole
Mr Paul OrmrodEngland71 years Jun 1999- Director
Mr Joseph JengEngland75 years Sep 1999- Director
Mr David HoughtonEngland71 years Mar 2018- Director
Mr Andrew BlairEngland61 years Jan 2021- Director

P&L

September 2024

turnover

9.9m

+10%

operating profit

-829.3k

+105%

gross margin

72.2%

-0.27%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

September 2024

net assets

6.1m

0%

total assets

11.7m

+0.07%

cash

3.7m

+0.54%

net assets

Total assets minus all liabilities

cashfac plc company details

company number

03781239

Type

Public limited with Share Capital

industry

62012 - Business and domestic software development

incorporation date

June 1999

age

26

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

September 2024

previous names

cashfac limited (June 2012)

lawgra (no.554) limited (July 1999)

accountant

-

auditor

MOORE KINGSTON SMITH LLP

address

monument house, 18 king william street, london, EC4N 7BP

Bank

THE ROYAL BANK OF SCOTLAND PLC

Legal Advisor

-

cashfac plc Charges & Mortgages

A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.

We did not find charges/mortgages relating to cashfac plc.

cashfac plc Capital Raised & Share Issues BETA

When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.

Click to start generating capital raising & share issue transactions for CASHFAC PLC. This can take several minutes, an email will notify you when this has completed.

cashfac plc Companies House Filings - See Documents

datedescriptionview/download